[RKI] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 24.37%
YoY- 19.16%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 507,356 397,378 417,980 443,880 441,796 404,176 378,852 21.47%
PBT 57,144 9,880 12,250 11,634 8,912 8,367 1,532 1013.91%
Tax -3,672 3,333 -1,472 -648 -472 118 58 -
NP 53,472 13,213 10,778 10,986 8,440 8,485 1,590 939.65%
-
NP to SH 44,588 14,009 11,957 12,114 9,740 10,806 3,754 419.79%
-
Tax Rate 6.43% -33.73% 12.02% 5.57% 5.30% -1.41% -3.79% -
Total Cost 453,884 384,165 407,201 432,894 433,356 395,691 377,261 13.10%
-
Net Worth 186,057 177,518 177,390 171,928 168,688 160,333 156,401 12.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,351 3,455 5,182 10,361 2,656 3,538 -
Div Payout % - 45.34% 28.90% 42.78% 106.38% 24.59% 94.25% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 186,057 177,518 177,390 171,928 168,688 160,333 156,401 12.26%
NOSH 64,808 64,816 64,797 64,780 64,760 64,796 64,735 0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.54% 3.33% 2.58% 2.47% 1.91% 2.10% 0.42% -
ROE 23.96% 7.89% 6.74% 7.05% 5.77% 6.74% 2.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 782.86 613.09 645.05 685.20 682.20 623.76 585.23 21.38%
EPS 68.80 21.62 18.45 18.70 15.04 16.67 5.80 419.34%
DPS 0.00 9.80 5.33 8.00 16.00 4.10 5.47 -
NAPS 2.8709 2.7388 2.7376 2.654 2.6048 2.4744 2.416 12.17%
Adjusted Per Share Value based on latest NOSH - 64,794
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 260.41 203.96 214.54 227.83 226.76 207.45 194.45 21.47%
EPS 22.89 7.19 6.14 6.22 5.00 5.55 1.93 419.28%
DPS 0.00 3.26 1.77 2.66 5.32 1.36 1.82 -
NAPS 0.955 0.9111 0.9105 0.8825 0.8658 0.8229 0.8028 12.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.70 0.61 0.67 0.59 0.66 0.77 -
P/RPS 0.09 0.11 0.09 0.10 0.09 0.11 0.13 -21.72%
P/EPS 1.03 3.24 3.31 3.58 3.92 3.96 13.28 -81.78%
EY 96.90 30.88 30.25 27.91 25.49 25.27 7.53 448.29%
DY 0.00 14.00 8.74 11.94 27.12 6.21 7.10 -
P/NAPS 0.25 0.26 0.22 0.25 0.23 0.27 0.32 -15.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 27/05/09 25/02/09 27/11/08 27/08/08 27/05/08 -
Price 0.77 0.65 0.69 0.57 0.70 0.63 0.71 -
P/RPS 0.10 0.11 0.11 0.08 0.10 0.10 0.12 -11.43%
P/EPS 1.12 3.01 3.74 3.05 4.65 3.78 12.24 -79.66%
EY 89.35 33.25 26.74 32.81 21.49 26.47 8.17 391.98%
DY 0.00 15.08 7.73 14.04 22.86 6.51 7.70 -
P/NAPS 0.27 0.24 0.25 0.21 0.27 0.25 0.29 -4.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment